CWR.L
Ceres Power Holdings PLC
Price:  
170.70 
GBP
Volume:  
257,852.00
United Kingdom | Electrical Equipment
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CWR.L WACC - Weighted Average Cost of Capital

The WACC of Ceres Power Holdings PLC (CWR.L) is 8.0%.

The Cost of Equity of Ceres Power Holdings PLC (CWR.L) is 8.00%.
The Cost of Debt of Ceres Power Holdings PLC (CWR.L) is 8.55%.

Range Selected
Cost of equity 6.30% - 9.70% 8.00%
Tax rate 8.90% - 11.60% 10.25%
Cost of debt 7.00% - 10.10% 8.55%
WACC 6.3% - 9.7% 8.0%
WACC

CWR.L WACC calculation

Category Low High
Long-term bond rate 4.0% 4.5%
Equity market risk premium 6.0% 7.0%
Adjusted beta 0.39 0.67
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.30% 9.70%
Tax rate 8.90% 11.60%
Debt/Equity ratio 0.01 0.01
Cost of debt 7.00% 10.10%
After-tax WACC 6.3% 9.7%
Selected WACC 8.0%